Valuation JVCKENWOOD Corporation OTC Markets

Stocks

Delayed OTC Markets 11:38:40 2026-04-01 EDT			5-day change	1st Jan Change
30.10 ^USD	+2.03%		-.--%	+0.33%

08-03	JVCKENWOOD Corporation announces an Equity Buyback for 3,000,000 shares, representing 2.12% for ¥3,000 million.	CI
08-03	Jvckenwood Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	29,100	62,287	142,333	188,177	156,930	143,893	-	-
Change	-	114.04%	128.51%	32.21%	-16.61%	-8.31%	-	-
Enterprise Value (EV) ¹	50,231	68,582	141,755	189,954	159,812	144,993	134,793	122,993
Change	-	36.53%	106.69%	34%	-15.87%	-9.27%	-7.03%	-8.75%
P/E	4.96x	3.84x	11.2x	9.3x	9.47x	9.24x	8.18x	7.23x
PBR	0.37x	0.63x	1.24x	1.49x	1.07x	0.93x	0.85x	0.77x
PEG	-	0x	-0.7x	0.2x	-0.6x	-2.14x	0.6x	0.5x
Capitalization / Revenue	0.1x	0.18x	0.4x	0.51x	0.44x	0.38x	0.37x	0.36x
EV / Revenue	0.18x	0.2x	0.39x	0.51x	0.45x	0.39x	0.35x	0.31x
EV / EBITDA	1.92x	1.75x	3.89x	4.86x	4.15x	3.49x	3.02x	2.58x
EV / EBIT	5.55x	4.33x	7.78x	8.72x	7.78x	6.86x	5.72x	4.64x
EV / FCF	-18.3x	3.56x	8.28x	19.2x	14x	24.3x	10.1x	7.6x
FCF Yield	-5.46%	28.1%	12.1%	5.22%	7.17%	4.12%	9.89%	13.2%
Dividend per Share ²	6	12	12	15	18	20	22.75	25.5
Rate of return	3.37%	3.15%	1.27%	1.19%	1.65%	1.96%	2.23%	2.5%
EPS ²	35.89	99.27	84.34	135.2	115.2	110.2	124.5	140.9
Distribution rate	16.7%	12.1%	14.2%	11.1%	15.6%	18.1%	18.3%	18.1%
Net sales ¹	282,088	336,910	359,459	370,308	356,865	376,525	387,075	396,075
EBITDA ¹	26,174	39,249	36,408	39,084	38,507	41,533	44,600	47,700
EBIT ¹	9,054	15,836	18,226	21,792	20,540	21,150	23,575	26,525
Net income ¹	5,873	16,229	13,016	20,276	16,787	15,500	17,400	19,575
Net Debt ¹	21,131	6,295	-578	1,777	2,882	1,100	-9,100	-20,900
Reference price ²	178.00	381.00	944.00	1,257.00	1,091.50	1,018.00	1,018.00	1,018.00
Nbr of stocks (in thousands)	163,486	163,484	150,776	149,703	143,775	141,348	-	-
Announcement Date	4/27/22	4/27/23	4/26/24	5/1/25	5/1/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	19.03x	1.3x	10.05x	1.95%	43.18B
WEICHAI POWER CO., LTD.	15.08x	0.66x	4.8x	3.83%	32.64B
DENSO CORPORATION	12.16x	0.58x	5.07x	3.84%	30.14B
HYUNDAI MOBIS CO.,LTD	7.9x	0.47x	5.98x	1.91%	23.74B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.09x	2.56x	8.81x	4.33%	19.88B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	30.21x	1.19x	12.63x	0.61%	17.86B
MAGNA INTERNATIONAL INC.	9.97x	0.47x	4.61x	3.19%	16.49B
CONTINENTAL AG	13.19x	1.35x	7x	4.17%	15.73B
BOSCH LIMITED	46.91x	5.13x	35.84x	0.77%	14.67B
Average	18.73x	1.52x	10.53x	2.73%	23.82B
Weighted average by Cap.	17.48x	1.32x	9.32x	2.78%